InfuSystem Holdings Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	5.52	2.35	0.87	0.02	1.42	17.33
Depreciation & Amortization	13.27	12.4	12.41	13.26	13.03	12.13
Other Amortization	0.18	0.18	0.22	0.17	1.75	1.92
Loss (Gain) From Sale of Assets	-2.09	-1.33	-1.16	-0.25	-1.52	-3.16
Stock-Based Compensation	4.28	4.46	4.07	3.83	6.4	2.61
Provision & Write-off of Bad Debts	0.08	-0.17	-0.26	0.09	0.08	0.79
Other Operating Activities	3.07	1.92	0.63	0.02	-0.15	-10.07
Change in Accounts Receivable	-1.52	-0.7	-2.36	-1.15	0.83	-2.63
Change in Inventory	1.11	-0.13	-1.58	-0.88	-0.86	-0.1
Change in Accounts Payable	0.42	-0.68	2.42	2.94	-2.36	2.39
Change in Other Net Operating Assets	0.9	2.16	-4.03	-0.52	-0.29	-0.93
Operating Cash Flow	25.21	20.46	11.22	17.52	18.32	20.28
Operating Cash Flow Growth	46.71%	82.30%	-35.93%	-4.36%	-9.68%	46.16%
Capital Expenditures	-10.88	-17.83	-11.12	-15.08	-16.66	-16.91
Sale of Property, Plant & Equipment	4.42	4.59	4.38	3.6	3.32	4.75
Cash Acquisitions	-1.41	-	-	-	-7.98	-
Investing Cash Flow	-7.87	-13.24	-6.73	-11.48	-21.32	-12.16
Long-Term Debt Issued	-	50.8	51.55	42.02	76.19	37.59
Long-Term Debt Repaid	-	-56.11	-55.5	-42.04	-81.66	-37.18
Net Debt Issued (Repaid)	-6.89	-5.32	-3.95	-0.01	-5.47	0.41
Issuance of Common Stock	0.34	0.39	1.06	1.36	1.12	0.19
Repurchase of Common Stock	-9.99	-2	-1.31	-6.65	-1.73	-1.71
Other Financing Activities	-0.23	-	-0.23	-0.75	-0.39	-
Financing Cash Flow	-16.77	-6.92	-4.42	-6.06	-6.46	-1.12
Net Cash Flow	0.58	0.3	0.07	-0.02	-9.46	7
Free Cash Flow	14.34	2.63	0.11	2.44	1.66	3.37
Free Cash Flow Growth	481.82%	2377.36%	-95.66%	47.05%	-50.68%	-
Free Cash Flow Margin	10.16%	1.95%	0.08%	2.22%	1.62%	3.48%
Free Cash Flow Per Share	0.67	0.12	0.01	0.11	0.07	0.15
Cash Interest Paid	1.75	1.75	2.05	1.31	1.11	1.21
Cash Income Tax Paid	0.75	0.75	0.21	0.15	0.17	0.1
Levered Free Cash Flow	14	2.09	2.43	1.75	2.82	0.92
Unlevered Free Cash Flow	14.79	3.12	3.67	2.56	3.53	1.69
Change in Working Capital	0.91	0.65	-5.56	0.39	-2.69	-1.27

Source: S&P Global Market Intelligence. Standard template. Financial Sources.